Quarterly Financials | Mar 2015 | Jun 2015 | Sept 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sept 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sept 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sept 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sept 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Revenue | 3 | 3 | 3 | 3 | 1 | 0 | 1 | 0 | 1 | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 3 | 0 | 1 | 0 | 3 | 7 | 9 | 18 | 22 | 23 | 26 | 36 | 38 | 39 | 43 | 49 | 53 | 46 | 54 |
Expenses | 4 | 3 | 3 | 2 | 31 | 0 | 1 | 1 | 6 | 3 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 3 | 0 | 1 | 0 | 3 | 7 | 8 | 17 | 21 | 22 | 25 | 34 | 36 | 37 | 40 | 46 | 50 | 43 | 51 |
EBITDA | -1 | -0 | 0 | 0 | -30 | 0 | 0 | -0 | -5 | -0 | -0 | 0 | -1 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
Operating Profit % | -29 % | -3 % | 2 % | 2 % | -6,060 % | 11 % | 1 % | -12 % | -422 % | -4 % | -14 % | 4 % | -42 % | -5 % | -21 % | 14 % | -16 % | -115 % | -57 % | -27 % | -4 % | -18 % | -5 % | -32 % | 6 % | 2 % | 4 % | 5 % | 5 % | 6 % | 6 % | 4 % | 4 % | 4 % | 4 % | 5 % | 5 % | 5 % | 4 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -0 | 0 | 0 | -30 | 0 | 0 | -0 | -5 | -0 | -0 | 0 | -1 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Net Profit | -1 | -0 | 0 | 0 | -30 | 0 | 0 | -0 | -5 | -0 | -0 | 0 | -1 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 3 | 2 |
EPS in ₹ | -0.14 | -0.02 | 0.01 | 0.01 | -6.16 | 0.01 | 0.00 | -0.01 | -1.51 | -0.03 | -0.02 | 0.01 | -1.19 | -0.01 | -0.08 | 0.04 | -0.03 | -0.06 | -0.36 | -0.02 | 0.09 | -0.01 | -0.01 | -0.01 | 0.05 | 0.04 | 0.06 | 0.10 | 0.13 | 0.14 | 0.09 | 0.07 | 0.07 | 0.07 | 0.13 | 0.11 | 0.11 | 0.13 | 0.09 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 53 | 20 | 12 | 7 | 6 | 5 | 4 | 27 | 72 | 89 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Current Assets | 5 | 7 | 2 | 1 | 1 | 3 | 3 | 22 | 67 | 84 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 11 | 5 | 4 | 2 | 2 | 4 | 4 | 4 |
Other Assets | 53 | 20 | 2 | 1 | 1 | 3 | 3 | 22 | 67 | 84 |
Total Liabilities | 53 | 20 | 12 | 7 | 6 | 5 | 4 | 27 | 72 | 89 |
Current Liabilities | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 6 | 18 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 50 | 20 | 12 | 6 | 6 | 4 | 4 | 17 | 66 | 71 |
Reserve & Surplus | 1 | -29 | 2 | -4 | -4 | -6 | -6 | -3 | 27 | 32 |
Share Capital | 49 | 49 | 10 | 10 | 10 | 10 | 10 | 20 | 39 | 39 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -1 | 0 | 0 | 0 | 2 | -1 | 5 | 19 | -4 |
Investing Activities | 0 | 6 | 0 | 0 | 1 | 1 | 0 | -3 | 0 | 1 |
Operating Activities | 0 | -6 | 0 | 0 | -1 | 0 | -1 | -9 | -19 | -2 |
Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 38 | -3 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 72.31 % | 72.31 % | 72.31 % | 66.67 % | 66.67 % | 66.67 % | 63.85 % | 63.85 % | 63.85 % | 63.85 % | 63.85 % | 63.85 % | 63.85 % | 63.85 % | 63.16 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.05 % | 0.05 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 5.96 % | 9.66 % | 9.83 % | 10.05 % | 12.96 % | 14.46 % | 18.26 % | 18.41 % | 18.29 % | 18.30 % | 19.36 % | 19.19 % | 21.72 % | 21.91 % | 24.82 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,564.60 | 2,99,821.50 | 52.18 | 98,281.50 | -23.66 | 3,293 | 496.82 | 53.60 | |
112.18 | 48,405.60 | 106.19 | 8,945.10 | 17.41 | 462 | - | - | |
811.45 | 28,794.30 | 49.34 | 7,235.50 | -17.91 | 672 | 1.33 | 51.55 | |
769.90 | 16,888.90 | 49.99 | 2,025.30 | 11.69 | 356 | 0.23 | 43.36 | |
201.66 | 15,746.50 | 13.07 | 89,609.60 | 12.69 | 1,239 | -9.21 | 49.74 | |
74.50 | 11,100.00 | 52.48 | 204.30 | -94.36 | 192 | -7.69 | 43.80 | |
606.55 | 8,627.80 | 56.72 | 10,407.30 | -2.08 | 203 | 5.31 | 58.75 | |
252.50 | 8,123.80 | 104.21 | 1,969.60 | 29.98 | 111 | -163.27 | 40.35 | |
520.95 | 6,998.10 | 87.37 | 4,292.90 | 4.20 | 107 | 21.62 | 41.73 | |
57.30 | 6,888.60 | 63.02 | 1,093.80 | 175.45 | 175 | 3.32 | 73.17 |